[ATLAN] YoY TTM Result on 31-May-2007 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- -2.17%
YoY- -942.73%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 715,474 650,150 235,925 134,702 154,512 136,664 114,950 35.60%
PBT 124,738 71,623 13,765 -120,134 14,061 12,055 13,002 45.74%
Tax -10,832 -13,203 -7,172 711 -990 -4,059 -4,216 17.02%
NP 113,906 58,420 6,593 -119,423 13,071 7,996 8,786 53.24%
-
NP to SH 94,377 52,474 9,872 -119,423 14,171 7,996 8,786 48.51%
-
Tax Rate 8.68% 18.43% 52.10% - 7.04% 33.67% 32.43% -
Total Cost 601,568 591,730 229,332 254,125 141,441 128,668 106,164 33.50%
-
Net Worth 322,773 304,311 276,187 196,304 330,183 247,563 165,345 11.78%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 35,457 28,008 - - 7,672 3,655 3,410 47.71%
Div Payout % 37.57% 53.38% - - 54.14% 45.72% 38.82% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 322,773 304,311 276,187 196,304 330,183 247,563 165,345 11.78%
NOSH 240,875 235,900 228,253 196,304 193,089 193,409 141,320 9.28%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 15.92% 8.99% 2.79% -88.66% 8.46% 5.85% 7.64% -
ROE 29.24% 17.24% 3.57% -60.84% 4.29% 3.23% 5.31% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 297.03 275.60 103.36 68.62 80.02 70.66 81.34 24.08%
EPS 39.18 22.24 4.33 -60.84 7.34 4.13 6.22 35.87%
DPS 14.72 11.87 0.00 0.00 4.00 1.89 2.41 35.18%
NAPS 1.34 1.29 1.21 1.00 1.71 1.28 1.17 2.28%
Adjusted Per Share Value based on latest NOSH - 196,304
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 282.07 256.32 93.01 53.11 60.92 53.88 45.32 35.60%
EPS 37.21 20.69 3.89 -47.08 5.59 3.15 3.46 48.54%
DPS 13.98 11.04 0.00 0.00 3.02 1.44 1.34 47.79%
NAPS 1.2725 1.1997 1.0889 0.7739 1.3017 0.976 0.6519 11.78%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 3.25 2.59 3.04 2.55 2.13 2.17 2.19 -
P/RPS 1.09 0.94 2.94 3.72 2.66 3.07 2.69 -13.97%
P/EPS 8.29 11.64 70.29 -4.19 29.02 52.49 35.23 -21.41%
EY 12.06 8.59 1.42 -23.86 3.45 1.91 2.84 27.24%
DY 4.53 4.58 0.00 0.00 1.88 0.87 1.10 26.59%
P/NAPS 2.43 2.01 2.51 2.55 1.25 1.70 1.87 4.46%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 22/06/10 29/07/09 28/07/08 31/07/07 28/07/06 25/07/05 30/07/04 -
Price 3.20 2.77 2.98 3.10 2.27 2.25 2.27 -
P/RPS 1.08 1.01 2.88 4.52 2.84 3.18 2.79 -14.62%
P/EPS 8.17 12.45 68.90 -5.10 30.93 54.42 36.51 -22.07%
EY 12.24 8.03 1.45 -19.62 3.23 1.84 2.74 28.31%
DY 4.60 4.29 0.00 0.00 1.76 0.84 1.06 27.70%
P/NAPS 2.39 2.15 2.46 3.10 1.33 1.76 1.94 3.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment